EX-99.1 2 c92025exv99w1.htm EXHIBIT 99.1 Exhibit 99.1
Exhibit 99.1
(NEWS RELEASE LOGO)
     
FOR IMMEDIATE RELEASE
  4714 Gettysburg Road
Mechanicsburg, PA 17055

NYSE Symbol: SEM
Select Medical Holdings Corporation Announces Results for
Third Quarter Ended September 30, 2009
MECHANICSBURG, PENNSYLVANIA — November 5, 2009 — Select Medical Holdings Corporation (“Select”) (NYSE: SEM), the parent of Select Medical Corporation, today announced results for its third quarter ended September 30, 2009.
For the third quarter ended September 30, 2009, net operating revenues increased 5.1% to $545.6 million compared to $519.2 million for the same quarter, prior year. Income from operations decreased 9.0% to $32.9 million compared to $36.2 million for the same quarter, prior year. Income from operations for the third quarter ended September 30, 2009 includes compensation costs of $22.0 million Select incurred associated with its initial public offering of common stock. Net income attributable to Select increased to $0.6 million compared to a loss of $0.8 million for the same quarter, prior year. Additionally, net income before interest, income taxes, depreciation and amortization, gain on early retirement of debt, stock compensation expense, long term incentive compensation and non-controlling interest (“Adjusted EBITDA”) for the third quarter increased 34.0% to $73.0 million compared to $54.5 million for the same quarter, prior year. A reconciliation of net income to Adjusted EBITDA is attached to this release. Loss per common share was $0.09 on a fully diluted basis compared to a loss of $0.11 per common share for the same quarter prior year.
For the nine months ended September 30, 2009, net operating revenues increased 3.7% to $1,666.3 million compared to $1,606.3 million for the same period, prior year. Income from operations increased 19.4% to $165.9 million compared to $138.9 million for the same period, prior year. Income from operations for the nine months ended September 30, 2009 includes compensation costs of $22.0 million Select incurred associated with its initial public offering of common stock. Net income attributable to Select increased to $45.4 million compared to $13.6 million for the same period, prior year. Additionally, Adjusted EBITDA for the nine months ended September 30, 2009 increased 25.0% to $242.3 million compared to $193.8 million for the same period, prior year. Earnings per share were $0.37 on a fully diluted basis compared to a loss of $0.07 per common share for the same period, prior year.
On an adjusted basis, income available to common stockholders was $0.09 per diluted share for the third quarter ended September 30, 2009 and $0.42 per diluted share for the nine months ended September 30, 2009. Adjusted income available to common stockholders excludes non-recurring items relating to Select’s initial public offering such as long term incentive compensation and stock compensation expense related to the grant of restricted stock; and gains related to the early retirement of debt. A reconciliation of net income per share to adjusted net income per share is attached to this release.

 

 


 

Specialty Hospitals
At September 30, 2009, Select operated 89 long term acute care hospitals and five acute medical rehabilitation hospitals. This compares to 88 long term acute care hospitals and four acute medical rehabilitation hospitals operated at September 30, 2008. For the third quarter of 2009, net operating revenues for all of Select’s hospitals increased 5.0% to $376.9 million compared to $358.8 million for the same quarter, prior year. Total patient days for the third quarter of 2009 were 248,504, admissions were 10,466 and net revenue per patient day was $1,489. This compares to 243,807 days, 9,977 admissions and net revenue per patient day of $1,446 for the same quarter, prior year. For the hospitals opened or acquired as of January 1, 2008 and operated by Select throughout both periods, patient days in the third quarter of 2009 were 231,509 and admissions were 9,710, compared to 234,112 days and 9,614 admissions in the same quarter, prior year. Adjusted EBITDA for the segment increased 31.0% to $64.4 million compared to $49.1 million for the same quarter, prior year. The Adjusted EBITDA margin for the segment was 17.1% for the third quarter of 2009, compared to 13.7% for the same quarter, prior year. The Adjusted EBITDA margin for the hospitals opened or acquired as of January 1, 2008 and operated by Select throughout both periods was 18.1% for the third quarter of 2009, compared to 16.0% for the same quarter, prior year.
For the nine months ended September 30, 2009, net operating revenues for all of Select’s hospitals increased 4.7% to $1,156.4 million compared to $1,104.7 million for the same period, prior year. Total patient days for the nine months ended September 30, 2009 were 757,487, admissions were 31,775 and net revenue per patient day was $1,500. This compares to 756,093 days, 30,891 admissions and net revenue per patient day of $1,434 for the same period, prior year. For the hospitals opened or acquired as of January 1, 2008 and operated by Select throughout both periods, patient days for the nine months ended September 30, 2009 were 705,692 and admissions were 29,570, compared to 728,733 days and 29,794 admissions in the same period, prior year. Adjusted EBITDA for the segment for the nine months ended September 30, 2009 increased 26.6% to $212.1 million compared to $167.6 million for the same period, prior year. The Adjusted EBITDA margin for the segment for the nine months ended September 30, 2009 was 18.3%, compared to 15.2% for the same period, prior year. The Adjusted EBITDA margin for the hospitals opened or acquired as of January 1, 2008 and operated by Select throughout both periods was 19.8% for the nine months ended September 30, 2009, compared to 17.3% for the same period, prior year.
Outpatient Rehabilitation
At September 30, 2009, Select operated 947 outpatient clinics. This compares to 965 outpatient clinics at September 30, 2008. For the third quarter of 2009, net operating revenues for the segment increased 5.3% to $168.8 million compared to $160.3 million for the same quarter, prior year. Adjusted EBITDA for the segment for the third quarter increased 27.4% to $20.9 million compared to $16.4 million for the same quarter, prior year. The Adjusted EBITDA margin for the segment for the quarter was 12.4% compared to 10.2% in the same quarter, prior year. Patient visits for the quarter were 1,126,096 compared to 1,106,529 for the same quarter, prior year. Net revenue per visit was $101 for both the quarter ended September 30, 2009 and the same quarter, prior year.
For the nine months ended September 30, 2009, net operating revenues for the segment increased 1.7% to $509.8 million compared to $501.4 million for the same period, prior year. Adjusted EBITDA for the nine months ended September 30, 2009 increased 12.0% to $67.5 million compared to $60.2 million for the same period, prior year. The Adjusted EBITDA margin for the nine months ended September 30, 2009 was 13.2% compared to 12.0% in the same period, prior year. Patient visits for the nine months ended September 30, 2009 were 3,385,733 compared to 3,430,138 for the same period, prior year. Net revenue per visit was $102 for both the nine months ended September 30, 2009 and the same period, prior year.

 

 


 

Initial Public Offering of Common Stock
On September 30, 2009, Select completed its initial public offering of common stock at a price to the public of $10.00 per share. Select sold 30,000,000 shares in the offering. The total net proceeds to Select from the offering after deducting underwriting discounts and commissions and offering expenses were approximately $279.1 million. A portion of the net proceeds from the offering were used to repay indebtedness and to make payments to executive officers under the Long Term Cash Incentive Plan, and any remaining proceeds will be used to repay additional indebtedness or for general corporate purposes. Because the closing and receipt of cash occurred on September 30, 2009, the repayments of indebtedness and payment under the Long Term Cash Incentive Plan were not made until October. As a result, we have reported a significant amount of cash on our September 30, 2009 balance sheet and we have reflected the mandatory repayment due under our credit facility as a current portion of long term debt.
On October 28, 2009, the underwriters purchased an additional 3,602,700 shares pursuant to their over-allotment option at a price to the public of $10.00 per share. The total net proceeds to Select from the exercise of the over-allotment option were approximately $33.9 million. A portion of the net proceeds from the exercise of the over-allotment option were used to repay indebtedness, and any remaining proceeds will be used to repay additional indebtedness or for general corporate purposes.
Conference Call
Select will host a conference call regarding its third quarter results on Friday, November 6, 2009, at 11:00 am EST. The domestic dial in number for the call is 1-866-783-2146. The international dial in number is 1-857-350-1605. The passcode for the call is 78893390. The conference call will be webcast simultaneously and can be accessed at Select Medical Holdings Corporation’s website http://www.selectmedicalcorp.com.
For those unable to participate in the conference call, a replay will be available until 2:00pm EST, November 13, 2009. The replay number is 1-888-286-8010 (domestic) or 1-617-801-6888 (international). The passcode for the replay will be 54139669. The replay can also be accessed at Select Medical Holdings Corporation’s website, http://www.selectmedicalcorp.com.
* * * * *
Select Medical Holdings Corporation is a leading operator of specialty hospitals in the United States. As of September 30, 2009, Select operated 89 long term acute care hospitals and five acute medical rehabilitation hospitals in 25 states. Select is also a leading operator of outpatient rehabilitation clinics in the United States, with approximately 947 locations in 37 states and the District of Columbia. Select also provides medical rehabilitation services on a contract basis at nursing homes, hospitals, assisted living and senior care centers, schools and worksites. Information about Select is available at http://www.selectmedicalcorp.com/
Certain statements contained herein that are not descriptions of historical facts are “forward-looking” statements (as such term is defined in the Private Securities Litigation Reform Act of 1995). Because such statements include risks and uncertainties, actual results may differ materially from those expressed or implied by such forward-looking statements due to factors including the following:
   
additional changes in government reimbursement for our services may result in a reduction in net operating revenues, an increase in costs and a reduction in profitability;
   
the failure of our long term acute care hospitals, or LTCHs, to maintain their status as such may cause our net operating revenues and profitability to decline;
   
the failure of our facilities operated as “hospitals within hospitals,” or HIHs, to qualify as hospitals separate from their host hospitals may cause our net operating revenues and profitability to decline;

 

 


 

   
implementation of modifications to the admissions policies for our inpatient rehabilitation facilities, as required to achieve compliance with Medicare guidelines, may result in a loss of patient volume at these hospitals and, as a result, may reduce our future net operating revenues and profitability;
   
a government investigation or assertion that we have violated applicable regulations may result in sanctions or reputational harm and increased costs;
   
future acquisitions or joint ventures may prove difficult or unsuccessful, use significant resources or expose us to unforeseen liabilities;
   
private third-party payors for our services may undertake future cost containment initiatives that limit our future net operating revenues and profitability;
   
the failure to maintain established relationships with the physicians in our markets could reduce our net operating revenues and profitability;
   
shortages in qualified nurses or therapists could increase our operating costs significantly;
   
competition may limit our ability to grow and result in a decrease in our net operating revenues and profitability;
   
the loss of key members of our management team could significantly disrupt our operations;
   
the effect of claims asserted against us or lack of adequate available insurance could subject us to substantial uninsured liabilities;
   
the ability to obtain any necessary or desired waiver or amendment from our existing lenders may be difficult due to the current uncertainty in the credit markets; and
   
the inability to draw funds under our senior secured credit facility because of lender defaults.
Investor inquiries:
Joel Veit, 717/972-1100

 

 


 

I. Condensed Consolidated Statements of Operations
(In thousands, except per share amounts)
(unaudited)
For the Three Months Ended September 30, 2008 and 2009
                         
    2008     2009     %
Change
 
Net operating revenues
  $ 519,179     $ 545,621       5.1 %
 
                       
Costs and expenses:
                       
Cost of services
    441,395       448,702       1.7 %
General and administrative (a)
    11,538       34,618       200.0 %
Bad debt expense
    12,240       11,720       (4.2 )%
Depreciation and amortization
    17,848       17,676       (1.0 )%
 
                 
 
                       
Income from operations
    36,158       32,905       (9.0 )%
 
                       
Gain on early retirement of debt
          1,129       N/M  
Interest income
    93       2       (97.8 )%
Interest expense
    (36,153 )     (33,451 )     (7.5 )%
 
                 
 
                       
Income from operations before income taxes
    98       585       496.9 %
 
                       
Income tax benefit
    (111 )     (804 )     624.3 %
 
                 
 
                       
Net income
    209       1,389       564.6 %
 
                       
Less: Net income attributable to non-controlling interests
    1,032       806       (21.9 )%
 
                 
 
                       
Net income (loss) attributable to Select Medical Holdings Corporation
    (823 )     583       N/M  
 
                       
Less: Preferred dividends
    6,290       6,667       6.0 %
 
                 
 
                       
Net loss available to common stockholders
  $ (7,113 )   $ (6,084 )     14.5 %
 
                 
 
                       
Loss per common share:
                       
Basic
    ($0.11 )     ($0.09 )     18.2 %
Diluted
    ($0.11 )     ($0.09 )     18.2 %
     
N/M =  
Not Meaningful
 
(a)  
Includes non-recurring charges related to Select’s initial public offering of $18.3 million in long term incentive compensation and $3.7 million in stock compensation expense related to the grant of restricted stock that vested in connection with the Company’s initial public offering.

 

 


 

II. Condensed Consolidated Statements of Operations
(In thousands, except per share amounts)
(unaudited)
For the Nine Months Ended September 30, 2008 and 2009
                         
                    %  
    2008     2009     Change  
Net operating revenues
  $ 1,606,263     $ 1,666,328       3.7 %
 
                       
Costs and expenses:
                       
Cost of services
    1,343,022       1,353,107       0.8 %
General and administrative (a)
    35,843       60,278       68.2 %
Bad debt expense
    35,300       33,678       (4.6 )%
Depreciation and amortization
    53,175       53,346       0.3 %
 
                 
 
                       
Income from operations
    138,923       165,919       19.4 %
 
                       
Gain on early retirement of debt
          16,445       N/M  
Interest income
    275       82       (70.2 )%
Interest expense
    (109,603 )     (101,781 )     (7.1 )%
 
                 
 
                       
Income from operations before income taxes
    29,595       80,665       172.6 %
 
                       
Income tax expense
    13,862       33,076       138.6 %
 
                 
 
                       
Net income
    15,733       47,589       202.5 %
 
                       
Less: Net income attributable to non-controlling interests
    2,103       2,218       5.5 %
 
                 
 
                       
Net income attributable to Select Medical Holdings Corporation
    13,630       45,371       232.9 %
 
                       
Less: Preferred dividends
    18,569       19,537       5.2 %
 
                 
 
                       
Net income (loss) available to common stockholders
  $ (4,939 )   $ 25,834       N/M  
 
                 
 
                       
Income (loss) per common share:
                       
Basic
    ($0.07 )   $ 0.38       N/M  
Diluted
    ($0.07 )   $ 0.37       N/M  
     
N/M =  
Not Meaningful
 
(a)  
Includes non-recurring charges related to Select’s initial public offering of $18.3 million in long term incentive compensation and $3.7 million in stock compensation expense related to the grant of restricted stock that vested in connection with the Company’s initial public offering.

 

 


 

III. Condensed Consolidated Balance Sheets
(In thousands)
(unaudited)
                 
    December 31,     September 30,  
    2008     2009  
ASSETS
               
 
               
Cash
  $ 64,260     $ 280,492  
 
               
Accounts receivable, net
    312,418       310,855  
 
               
Current deferred tax asset
    61,925       51,426  
 
               
Prepaid income taxes
    7,362       13,338  
 
               
Other current assets
    20,897       22,152  
 
           
 
               
Total Current Assets
    466,862       678,263  
 
               
Property and equipment, net
    471,065       458,897  
 
               
Goodwill
    1,506,661       1,507,223  
 
               
Other identifiable intangibles
    74,078       67,473  
 
               
Assets held for sale
    12,542       11,342  
 
               
Other assets
    48,261       41,544  
 
           
 
               
Total Assets
  $ 2,579,469     $ 2,764,742  
 
           
 
               
LIABILITIES AND EQUITY
               
 
               
Payables and accruals
  $ 339,446     $ 305,234  
 
               
Current portion of long-term debt
    9,046       141,667  
 
           
 
               
Total Current Liabilities
    348,492       446,901  
 
               
Long-term debt, net of current portion
    1,770,879       1,521,394  
 
               
Non-current deferred tax liability
    42,918       54,733  
 
               
Other non-current liabilities
    67,709       60,648  
 
               
Preferred stock
    515,872        
 
               
Total equity
    (166,401 )     681,066  
 
           
 
               
Total Liabilities and Equity
  $ 2,579,469     $ 2,764,742  
 
           

 

 


 

IV. Condensed Consolidated Statements of Cash Flows
(In thousands)
(unaudited)
For the Nine Months Ended September 30, 2008 and 2009
                 
    2008     2009  
Operating activities
               
Net income
  $ 15,733     $ 47,589  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
    53,175       53,346  
Provision for bad debts
    35,300       33,678  
Gain on early retirement of debt
          (16,445 )
Loss (gain) from disposal of assets
    (316 )     550  
Non-cash stock compensation expense
    1,697       4,795  
Amortization of debt discount
    1,101       1,239  
Changes in operating assets and liabilities, net of effects from acquisition of businesses:
               
Accounts receivable
    (74,975 )     (32,033 )
Other current assets
    5,465       (982 )
Other assets
    11,375       4,018  
Accounts payable
    (4,917 )     (8,366 )
Due to third-party payors
    (9,328 )     (3,530 )
Accrued expenses
    (9,541 )     (1,024 )
Income and deferred taxes
    9,204       10,612  
 
           
Net cash provided by operating activities
    33,973       93,447  
 
           
 
               
Investing activities
               
Purchases of property and equipment
    (35,770 )     (35,250 )
Proceeds from sale of business units
    1,851        
Proceeds from sale of property
    743       1,341  
Acquisition of businesses, net of cash acquired
    (7,402 )     (381 )
 
           
Net cash used in investing activities
    (40,578 )     (34,290 )
 
           
 
               
Financing activities
               
Proceeds from initial public offering, net of fees
          282,000  
Payment of initial public offering costs
          (584 )
Borrowings on revolving credit facility
    387,000       193,000  
Payments on revolving credit facility
    (357,000 )     (253,000 )
Payment on credit facility term loan
    (5,100 )     (5,033 )
Repurchase of 7 5/8% senior subordinated notes
          (30,114 )
Repurchase of senior floating rate notes
          (6,468 )
Borrowings of other debt
          5,184  
Principal payments on seller and other debt
    (4,015 )     (5,738 )
Repurchase of common and preferred stock
    (612 )     (80 )
Exercise of stock options
    90       24  
Repayment of bank overdrafts
    (7,217 )     (21,130 )
Equity contribution and loans from non-controlling interests
          1,500  
Distributions to non-controlling interests
    (1,703 )     (2,486 )
 
           
Net cash provided by financing activities
    11,443       157,075  
 
           
 
               
Net increase in cash and cash equivalents
    4,838       216,232  
 
               
Cash and cash equivalents at beginning of period
    4,529       64,260  
 
           
Cash and cash equivalents at end of period
  $ 9,367     $ 280,492  
 
           
 
               
Supplemental Cash Flow Information
               
Cash paid for interest
  $ 123,285     $ 115,901  
Cash paid for taxes
  $ 4,704     $ 22,441  

 

 


 

V. Key Statistics
(unaudited)
For the Three Months Ended September 30, 2008 and 2009
                         
                    %  
    2008     2009     Change  
 
                       
Specialty Hospitals (a)
                       
 
                       
Number of hospitals — end of period
    92       94       2.2 %
 
                       
Net operating revenues (,000)
  $ 358,838     $ 376,859       5.0 %
 
                       
Number of patient days
    243,807       248,504       1.9 %
 
                       
Number of admissions
    9,977       10,466       4.9 %
 
                       
Net revenue per patient day (b)
  $ 1,446     $ 1,489       3.0 %
 
                       
Adjusted EBITDA (,000)
  $ 49,137     $ 64,381       31.0 %
 
                       
Adjusted EBITDA margin – all hospitals
    13.7 %     17.1 %     24.8 %
Adjusted EBITDA margin – same store hospitals (c)
    16.0 %     18.1 %     13.1 %
 
                       
Outpatient Rehabilitation
                       
 
                       
Number of clinics — end of period
    965       947       (1.9 )%
 
                       
Net operating revenues (,000)
  $ 160,303     $ 168,751       5.3 %
 
                       
Number of visits
    1,106,529       1,126,096       1.8 %
 
                       
Revenue per visit (d)
  $ 101     $ 101       0.0 %
 
                       
Adjusted EBITDA (,000)
  $ 16,405     $ 20,898       27.4 %
 
                       
Adjusted EBITDA margin
    10.2 %     12.4 %     21.6 %
     
(a)  
Specialty hospitals consist of long term acute care hospitals and acute medical rehabilitation hospitals.
 
(b)  
Net revenue per patient day is calculated by dividing specialty hospital patient service revenue by the total number of patient days.
 
(c)  
Adjusted EBITDA margin — same store hospitals represents the Adjusted EBITDA margin for those hospitals opened or acquired before January 1, 2008 and operated throughout both periods.
 
(d)  
Net revenue per visit is calculated by dividing outpatient rehabilitation clinic revenue by the total number of visits. For purposes of this computation, outpatient rehabilitation clinic revenue does not include managed clinics or contract services revenue.

 

 


 

VI. Key Statistics
(unaudited)
For the Nine Months Ended September 30, 2008 and 2009
                         
                    %  
    2008     2009     Change  
 
                       
Specialty Hospitals (a)
                       
 
                       
Number of hospitals — end of period
    92       94       2.2 %
 
                       
Net operating revenues (,000)
  $ 1,104,731     $ 1,156,422       4.7 %
 
                       
Number of patient days
    756,093       757,487       0.2 %
 
                       
Number of admissions
    30,891       31,775       2.9 %
 
                       
Net revenue per patient day (b)
  $ 1,434     $ 1,500       4.6 %
 
                       
Adjusted EBITDA (,000)
  $ 167,617     $ 212,122       26.6 %
 
                       
Adjusted EBITDA margin – all hospitals
    15.2 %     18.3 %     20.4 %
Adjusted EBITDA margin – same store hospitals (c)
    17.3 %     19.8 %     14.5 %
 
                       
Outpatient Rehabilitation
                       
 
                       
Number of clinics — end of period
    965       947       (1.9 )%
 
                       
Net operating revenues (,000)
  $ 501,375     $ 509,760       1.7 %
 
                       
Number of visits
    3,430,138       3,385,733       (1.3 )%
 
                       
Revenue per visit (d)
  $ 102     $ 102       0.0 %
 
                       
Adjusted EBITDA (,000)
  $ 60,248     $ 67,476       12.0 %
 
                       
Adjusted EBITDA margin
    12.0 %     13.2 %     10.0 %
     
(a)   Specialty hospitals consist of long term acute care hospitals and acute medical rehabilitation hospitals.
 
(b)   Net revenue per patient day is calculated by dividing specialty hospital patient service revenue by the total number of patient days.
 
(c)   Adjusted EBITDA margin — same store hospitals represents the Adjusted EBITDA margin for those hospitals opened or acquired before January 1, 2008 and operated throughout both periods.
 
(d)   Net revenue per visit is calculated by dividing outpatient rehabilitation clinic revenue by the total number of visits. For purposes of this computation, outpatient rehabilitation clinic revenue does not include managed clinics or contract services revenue.

 

 


 

VII. Net Income to Adjusted EBITDA Reconciliation
(In thousands)
(unaudited)
For the Three and Nine Months Ended September 30, 2008 and 2009
The following table reconciles net income to Adjusted EBITDA for Select. Adjusted EBITDA is used by Select to report its segment performance. Adjusted EBITDA is defined as net income before interest, income taxes, depreciation and amortization, stock compensation expense, long term incentive compensation, gain on early retirement of debt and non-controlling interest. We believe that the presentation of Adjusted EBITDA is important to investors because Adjusted EBITDA is used by management to evaluate financial performance and determine resource allocation for each of our operating units.
Adjusted EBITDA is not a measure of financial performance under generally accepted accounting principles. Items excluded from Adjusted EBITDA are significant components in understanding and assessing financial performance. Adjusted EBITDA should not be considered in isolation or as an alternative to, or substitute for, net income, cash flows generated by operations, investing or financing activities, or other financial statement data presented in the consolidated financial statements as indicators of financial performance or liquidity. Because Adjusted EBITDA is not a measurement determined in accordance with generally accepted accounting principles and is thus susceptible to varying calculations, Adjusted EBITDA as presented may not be comparable to other similarly titled measures of other companies.
                                 
    Three Months Ended September 30,     Nine Months Ended September 30,  
    2008     2009     2008     2009  
Net income (loss)
  $ (823 )   $ 583     $ 13,630     $ 45,371  
Non-controlling interest
    1,032       806       2,103       2,218  
Income tax expense (benefit)
    (111 )     (804 )     13,862       33,076  
Interest expense, net
    36,060       33,449       109,328       101,699  
Gain on early retirement of debt
          (1,129 )           (16,445 )
Long term incentive compensation
          18,261             18,261  
Stock compensation expense
                               
Included in general and administrative
    469       4,111       1,616       4,594  
Included in cost of services
    36       90       81       201  
Depreciation and amortization
    17,848       17,676       53,175       53,346  
 
                       
Adjusted EBITDA
  $ 54,511     $ 73,043     $ 193,795     $ 242,321  
 
                       
 
Specialty hospitals
  $ 49,137     $ 64,381     $ 167,617     $ 212,122  
Outpatient rehabilitation
    16,405       20,898       60,248       67,476  
Other (1)
    (11,031 )     (12,236 )     (34,070 )     (37,277 )
 
                       
Adjusted EBITDA
  $ 54,511     $ 73,043     $ 193,795     $ 242,321  
 
                       
     
(1)   Other primarily includes general and administrative costs.

 

 


 

The following tables reconcile specialty hospital same store information.
                 
    Three Months Ended  
    September 30, 2008     September 30, 2009  
Specialty hospitals net operating revenue
  $ 358,838     $ 376,859  
Less: Specialty hospitals in development, opened or closed after 1/1/08
    13,386       27,995  
 
           
Specialty hospitals same store net operating revenue
  $ 345,452     $ 348,864  
 
           
 
               
Specialty hospitals Adjusted EBITDA
  $ 49,137     $ 64,381  
Less: Specialty hospitals in development, opened or closed after 1/1/08
    (6,161 )     1,265  
 
           
Specialty hospitals same store Adjusted EBITDA
  $ 55,298     $ 63,116  
 
           
 
               
All specialty hospitals Adjusted EBITDA margin
    13.7 %     17.1 %
Specialty hospitals same store Adjusted EBITDA margin
    16.0 %     18.1 %
                 
    Nine Months Ended  
    September 30, 2008     September 30, 2009  
Specialty hospitals net operating revenue
  $ 1,104,731     $ 1,156,422  
Less: Specialty hospitals in development, opened or closed after 1/1/08
    36,456       79,885  
 
           
Specialty hospitals same store net operating revenue
  $ 1,068,275     $ 1,076,537  
 
           
 
               
Specialty hospitals Adjusted EBITDA
  $ 167,617     $ 212,122  
Less: Specialty hospitals in development, opened or closed after 1/1/08
    (17,587 )     (992 )
 
           
Specialty hospitals same store Adjusted EBITDA
  $ 185,204     $ 213,114  
 
           
 
               
All specialty hospitals Adjusted EBITDA margin
    15.2 %     18.3 %
Specialty hospitals same store Adjusted EBITDA margin
    17.3 %     19.8 %

 

 


 

VIII. Reconciliation of Net Income Per Share to Adjusted Net Income Per Share
(In thousands, except share and per share amounts)
(unaudited)
For the Three and Nine Months Ended September 30, 2008 and 2009
                                 
    Three Months Ended September 30,     Nine Months Ended September 30,  
    2009     Per Share (a)     2009     Per Share (a)  
Net income
  $ 1,389     $ 0.02     $ 47,589     $ 0.78  
Net income attributable to non-controlling interests
    806       0.01       2,218       0.04  
 
                       
Net income attributable to Select Medical Holdings Corporation
    583       0.01       45,371       0.74  
Less: Preferred dividends
    6,667       0.11       19,537       0.32  
 
                       
Net income (loss) available to common stockholders
    (6,084 )     (0.10 )     25,834       0.42  
 
                               
Long term incentive compensation related to initial public offering
    18,261       0.29       18,261       0.30  
Stock compensation related to initial public offering
    3,689       0.06       3,689       0.06  
Gain on early retirement of debt
    (1,129 )     (0.02 )     (16,445 )     (0.27 )
Estimated income tax expense
    (8,778 )     (0.14 )     (2,321 )     (0.03 )
 
                       
 
    5,959       0.09       29,018       0.48  
 
                               
Less: Earnings allocated to preferred stockholders
    566       0.00       2,815       0.05  
Less: Earnings allocated to unvested restricted stockholders
    51       0.00       254       0.00  
 
                       
 
                               
Adjusted net income available to common stockholders
  $ 5,342     $ 0.09     $ 25,949     $ 0.43  
 
                           
Adjustment for dilution
            0.00               (0.01 )
 
                           
 
                               
Adjusted net income available to common stockholders — diluted shares
          $ 0.09             $ 0.42  
 
                           
 
                               
Weighted average common shares outstanding:
                               
Basic
            62,078               61,030  
Diluted
            62,547               61,500  
     
(a)   Per share amounts for each period presented are based on basic weighted average common shares outstanding for all amounts except adjusted income from continuing operations per diluted share, which is based on diluted shares outstanding.